[HTPADU] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -170.78%
YoY- -153.87%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 114,705 82,592 75,651 106,685 76,275 77,637 74,441 33.37%
PBT 5,523 3,293 5,356 4,512 1,906 3,588 5,299 2.79%
Tax -1,388 -1,267 -1,338 -5,648 -991 -1,342 -1,506 -5.28%
NP 4,135 2,026 4,018 -1,136 915 2,246 3,793 5.91%
-
NP to SH 3,982 2,355 3,548 -974 1,376 2,187 3,522 8.51%
-
Tax Rate 25.13% 38.48% 24.98% 125.18% 51.99% 37.40% 28.42% -
Total Cost 110,570 80,566 71,633 107,821 75,360 75,391 70,648 34.76%
-
Net Worth 195,097 190,595 187,894 185,171 190,446 188,741 191,108 1.38%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 195,097 190,595 187,894 185,171 190,446 188,741 191,108 1.38%
NOSH 100,050 99,788 99,943 100,092 99,710 99,863 100,056 -0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.60% 2.45% 5.31% -1.06% 1.20% 2.89% 5.10% -
ROE 2.04% 1.24% 1.89% -0.53% 0.72% 1.16% 1.84% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 114.65 82.77 75.69 106.59 76.50 77.74 74.40 33.37%
EPS 3.98 2.36 3.55 -0.97 1.38 2.19 3.52 8.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.91 1.88 1.85 1.91 1.89 1.91 1.39%
Adjusted Per Share Value based on latest NOSH - 100,092
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 103.02 74.17 67.94 95.81 68.50 69.72 66.85 33.38%
EPS 3.58 2.11 3.19 -0.87 1.24 1.96 3.16 8.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7521 1.7117 1.6875 1.663 1.7104 1.6951 1.7163 1.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.85 0.92 1.00 1.03 1.19 1.21 1.13 -
P/RPS 0.74 1.11 1.32 0.97 1.56 1.56 1.52 -38.08%
P/EPS 21.36 38.98 28.17 -105.85 86.23 55.25 32.10 -23.76%
EY 4.68 2.57 3.55 -0.94 1.16 1.81 3.12 31.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.53 0.56 0.62 0.64 0.59 -17.74%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 25/05/07 28/02/07 22/11/06 24/08/06 26/05/06 -
Price 0.85 0.86 0.88 1.08 1.17 1.17 1.22 -
P/RPS 0.74 1.04 1.16 1.01 1.53 1.50 1.64 -41.14%
P/EPS 21.36 36.44 24.79 -110.99 84.78 53.42 34.66 -27.56%
EY 4.68 2.74 4.03 -0.90 1.18 1.87 2.89 37.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.47 0.58 0.61 0.62 0.64 -22.08%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment